Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2011-04-21 (15 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
NEUILLY BUSINESS CENTRE : revenue, balance sheet and financial ratios
NEUILLY BUSINESS CENTRE is a French company
founded 15 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEUILLY BUSINESS CENTRE (SIREN 532027075)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 518 906 €
847 606 €
1 477 818 €
1 747 018 €
1 434 947 €
1 603 560 €
1 062 431 €
1 342 156 €
1 455 813 €
Net income
-383 924 €
-999 734 €
-338 568 €
45 153 €
-305 784 €
-354 633 €
-891 462 €
-221 182 €
-47 498 €
EBITDA
-2 014 €
-778 690 €
-3 386 €
82 367 €
-221 811 €
-177 892 €
-741 404 €
45 745 €
13 223 €
Net margin
-25.3%
-117.9%
-22.9%
2.6%
-21.3%
-22.1%
-83.9%
-16.5%
-3.3%
Revenue and income statement
In 2024, NEUILLY BUSINESS CENTRE achieves revenue of 1.5 M€. Revenue is growing positively over 9 years (CAGR: +0.5%). Vs 2023, growth of +79% (848 k€ -> 1.5 M€). After deducting consumption (0 €), gross margin stands at 1.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2 k€, representing -0.1% of revenue. Positive scissor effect: EBITDA margin improves by +91.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -384 k€ (-25.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 518 906 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 518 906 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-2 014 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 119 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-383 924 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.1%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -108%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -234%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-107.884%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-233.763%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-25.114%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-11.534
Solvency indicators evolution NEUILLY BUSINESS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-44.138
-31.716
-24.538
-12.0
-16.384
-15.227
-11.645
-95.101
-107.884
Financial autonomy
-85.253
-37.752
-63.188
-101.125
-118.385
-146.121
-96.913
-289.17
-233.763
Repayment capacity
70.468
40.736
-0.533
-0.884
-1.779
7.945
-1.197
-3.194
-11.534
Cash flow / Revenue
0.27%
0.493%
-75.404%
-17.74%
-15.408%
2.585%
-17.745%
-129.755%
-25.114%
Sector positioning
Debt ratio
-107.882024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Excellent
In 2024, the debt ratio of NEUILLY BUSINESS CENTRE (-107.88) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-233.76%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of NEUILLY BUSINESS CENTRE (-233.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-11.53 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Excellent
In 2024, the repayment capacity of NEUILLY BUSINESS CENTRE (-11.53) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 71.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
71.771
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-15785.601
Liquidity indicators evolution NEUILLY BUSINESS CENTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
34.061
33.045
44.226
34.278
45.023
35.35
46.478
66.384
71.771
Interest coverage
64.358
35.097
-8.068
-37.596
-20.899
38.114
-2745.924
-33.792
-15785.601
Sector positioning
Liquidity ratio
71.772024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average
In 2024, the liquidity ratio of NEUILLY BUSINESS CENTRE (71.77) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-15785.6x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of NEUILLY BUSINESS CENTRE (-15785.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 216 days. Excellent situation: suppliers finance 207 days of the operating cycle (retail model). Overall, WCR represents 277 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +282%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
1 170 393 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
9 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
216 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
277 j
WCR and payment terms evolution NEUILLY BUSINESS CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-641 446 €
-1 377 159 €
-2 052 213 €
-2 088 316 €
-1 315 803 €
-1 332 433 €
-1 947 616 €
403 427 €
1 170 393 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
31
62
96
39
60
48
67
15
9
Supplier payment term (days)
41
106
90
117
167
161
141
154
216
Positioning of NEUILLY BUSINESS CENTRE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of NEUILLY BUSINESS CENTRE is estimated at
573 566 €
(range 273 378€ - 1 158 405€).
The price/revenue ratio is 0.38x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
103 transactions
273k€573k€1158k€
573 566 €Range: 273 378€ - 1 158 405€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 518 906 €
×
0.38x
=573 566 €
Range: 273 379€ - 1 158 406€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Activités des sièges sociaux)
Compare NEUILLY BUSINESS CENTRE with other companies in the same sector:
Frequently asked questions about NEUILLY BUSINESS CENTRE
What is the revenue of NEUILLY BUSINESS CENTRE ?
The revenue of NEUILLY BUSINESS CENTRE in 2024 is 1.5 M€.
Is NEUILLY BUSINESS CENTRE profitable?
NEUILLY BUSINESS CENTRE recorded a net loss in 2024.
Where is the headquarters of NEUILLY BUSINESS CENTRE ?
The headquarters of NEUILLY BUSINESS CENTRE is located in PARIS (75008), in the department Paris.
Where to find the tax return of NEUILLY BUSINESS CENTRE ?
The tax return of NEUILLY BUSINESS CENTRE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does NEUILLY BUSINESS CENTRE operate?
NEUILLY BUSINESS CENTRE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart